[HIRO] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
03-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -16.56%
YoY- -40.46%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 248,470 173,659 138,675 131,060 166,791 156,896 110,217 14.50%
PBT 49,155 37,399 23,992 19,135 25,158 27,816 23,322 13.22%
Tax -5,502 -6,463 -7,038 -5,149 -7,929 -16,534 -13,080 -13.43%
NP 43,653 30,936 16,954 13,986 17,229 11,282 10,242 27.31%
-
NP to SH 24,354 18,314 9,601 6,621 11,121 11,282 10,242 15.52%
-
Tax Rate 11.19% 17.28% 29.33% 26.91% 31.52% 59.44% 56.08% -
Total Cost 204,817 142,723 121,721 117,074 149,562 145,614 99,975 12.69%
-
Net Worth 165,825 160,875 165,499 79,937 150,079 123,456 117,425 5.91%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 6,541 6,441 3,056 6,353 6,348 7,993 9,845 -6.58%
Div Payout % 26.86% 35.17% 31.83% 95.97% 57.08% 70.86% 96.13% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 165,825 160,875 165,499 79,937 150,079 123,456 117,425 5.91%
NOSH 162,574 162,500 165,499 79,937 78,575 80,166 80,428 12.43%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.57% 17.81% 12.23% 10.67% 10.33% 7.19% 9.29% -
ROE 14.69% 11.38% 5.80% 8.28% 7.41% 9.14% 8.72% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 152.83 106.87 83.79 163.95 212.27 195.71 137.04 1.83%
EPS 14.98 11.27 5.80 8.28 14.15 14.07 12.73 2.74%
DPS 4.00 4.00 1.85 7.95 8.08 10.00 12.24 -16.99%
NAPS 1.02 0.99 1.00 1.00 1.91 1.54 1.46 -5.79%
Adjusted Per Share Value based on latest NOSH - 79,937
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 57.99 40.53 32.37 30.59 38.93 36.62 25.73 14.49%
EPS 5.68 4.27 2.24 1.55 2.60 2.63 2.39 15.51%
DPS 1.53 1.50 0.71 1.48 1.48 1.87 2.30 -6.56%
NAPS 0.387 0.3755 0.3863 0.1866 0.3503 0.2882 0.2741 5.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.87 0.56 0.55 0.59 0.58 0.57 0.67 -
P/RPS 0.57 0.52 0.66 0.36 0.27 0.29 0.49 2.55%
P/EPS 5.81 4.97 9.48 7.12 4.10 4.05 5.26 1.67%
EY 17.22 20.13 10.55 14.04 24.40 24.69 19.01 -1.63%
DY 4.60 7.14 3.36 13.47 13.93 17.54 18.27 -20.52%
P/NAPS 0.85 0.57 0.55 0.59 0.30 0.37 0.46 10.77%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 29/05/09 26/05/08 03/08/07 30/05/06 26/05/05 24/05/04 -
Price 0.88 0.72 0.54 0.64 0.56 0.52 0.55 -
P/RPS 0.58 0.67 0.64 0.39 0.26 0.27 0.40 6.38%
P/EPS 5.87 6.39 9.31 7.73 3.96 3.69 4.32 5.24%
EY 17.02 15.65 10.74 12.94 25.27 27.06 23.15 -4.99%
DY 4.55 5.56 3.42 12.42 14.43 19.23 22.26 -23.24%
P/NAPS 0.86 0.73 0.54 0.64 0.29 0.34 0.38 14.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment